YOLFTbeta
61

Darwin Precisions Corp

6120 · TW · Technology / Electronic Components

11.35TWD+0.25 (+2.25%)

Price History

Full chart

Market Stats

Previous Close11.10
Open11.30
Day Range11.20 – 11.45
52-Week Range10.05 – 16.50
Volume1.62M
Market Cap9.13B
P/E (TTM)11.30
Forward P/E128.21
EPS1.35
Dividend Yield1.64%
Beta0.70
50-Day Avg12.74
200-Day Avg13.30

About

Darwin Precisions Corporation, together with its subsidiaries, designs, manufactures, assembles, processes, and trades in backlight modules, computer peripherals, and communication equipment in Taiwan, Korea, Japan, China, and internationally. The company offers system integration products for monitor, mobility, healthcare, retail, and education and enterprise applications, as well as offers optoelectronics products. It also designs, manufactures, and sells LCD and backlight modules, precision injection and stamping, LCD TVs, and related components; manufactures, sells, and trades in precision plastic parts and liquid crystal products; provides services of information software, data processing, and electronic information supply; sales, technical support, and business development; and provides wholesale and retail sale of cosmetics. The company was formerly known as Forhouse Corporation and changed its name to Darwin Precisions Corporation in 2015. Darwin Precisions Corporation was incorporated in 1989 and is headquartered in Hsinchu City, Taiwan.

Company Details

  • SectorTechnology
  • IndustryElectronic Components
  • CEOMr. Kuo-Hsin Tsai
  • Employees0
  • HeadquartersNo. 20-1 Guangfu North Road, Hsinchu City, Taiwan, 303036, Taiwan
  • Websitehttps://www.darwinprecisions.com

Leadership

  • Mr. Kuo-Hsin TsaiChairman & Chief Strategy Officer · b. 1964
  • Mr. Sheng-Kai HuangPresident, GM & Director
  • Mr. Kuo-Tai ChingCFO & Accounting Supervisor
  • Mr. Kuan Chong FengVice President
  • Mr. Martin TsaiAssociate Vice President
  • Mr. Wen-Yi LinVice President
  • Mr. Danny HuangAssociate Vice President
  • Mr. F. J. LimboAssociate Vice President
  • Ms. Sun MandyAssociate Vice President
  • Mr. Allen LanAssociate Vice President

Financials

Income Statement

Currency: TWD2001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue1.60B2.66B4.14B8.76B14.76B20.10B22.91B16.58B19.94B25.07B24.54B21.18B16.91B43.82B41.17B32.89B27.93B21.36B15.85B14.29B20.28B14.47B17.77B20.87B17.11B
Growth (%)-+66.50%+55.51%+111.50%+68.47%+36.16%+14.00%-27.62%+20.27%+25.71%-2.14%-13.68%-20.15%+159.11%-6.04%-20.11%-15.09%-23.51%-25.79%-9.85%+41.94%-28.69%+22.84%+17.46%-18.05%
Cost of Revenue1.16B2.13B3.59B7.16B12.69B18.34B21.82B16.17B18.16B22.74B23.06B19.97B16.61B42.11B39.51B30.79B25.98B20.12B15.07B14.63B20.29B14.49B16.92B19.81B16.24B
Gross Profit-----1.75B1.09B410.09M1.79B2.33B1.48B1.20B300.34M1.70B1.66B2.10B1.95B1.25B780.24M-343.92M-3.71M-27.72M852.21M1.07B860.88M
Gross Margin-----8.72%4.76%2.47%8.97%9.29%6.02%5.68%1.78%3.89%4.03%6.38%6.98%5.83%4.92%-2.41%-0.02%-0.19%4.80%5.11%5.03%
Operating Expense-----622.58M694.07M1.00B912.51M1.28B1.27B1.09B1.09B1.86B1.96B1.70B1.57B1.67B972.74M1.03B441.02M-462.14M1.13B1.21B1.11B
Operating Income242.87M236.27M147.14M962.63M1.23B1.13B396.24M-591.90M875.89M1.05B204.79M115.58M-790.50M-153.44M-301.92M399.95M381.93M-422.76M-192.50M-1.37B-444.74M434.43M-277.42M-147.66M-245.57M
Operating Margin15.18%8.87%3.55%10.99%8.33%5.62%1.73%-3.57%4.39%4.19%0.83%0.55%-4.67%-0.35%-0.73%1.22%1.37%-1.98%-1.21%-9.59%-2.19%3.00%-1.56%-0.71%-1.44%
EBITDA-----1.24B538.98M-104.39M1.54B1.91B1.48B1.32B2.83B1.81B2.21B1.96B1.56B806.78M933.53M-282.93M645.73M1.41B960.17M1.42B913.72M
EBITDA Margin-----6.17%2.35%-0.63%7.74%7.62%6.05%6.24%16.72%4.12%5.37%5.97%5.59%3.78%5.89%-1.98%3.18%9.76%5.40%6.81%5.34%
Net Income229.95M210.82M120.08M734.80M1.02B570.86M-117.11M-851.00M677.55M1.03B357.37M105.81M-861.45M1.29B-425.25M244.16M385.28M321.90M-190.14M-1.24B-649.23M125.66M114.66M187.02M-120.69M
Net Income Margin14.37%7.91%2.90%8.39%6.91%2.84%-0.51%-5.13%3.40%4.10%1.46%0.50%-5.09%2.94%-1.03%0.74%1.38%1.51%-1.20%-8.68%-3.20%0.87%0.65%0.90%-0.71%
R&D26.00M48.21M66.03M89.06M115.52M120.08M118.40M143.80M136.04M229.53M359.29M379.22M370.64M574.90M447.34M400.22M410.76M438.81M289.52M291.52M321.00M355.67M351.35M398.48M327.08M
R&D as % of Total Revenue1.63%1.81%1.59%1.02%0.78%0.60%0.52%0.87%0.68%0.92%1.46%1.79%2.19%1.31%1.09%1.22%1.47%2.05%1.83%2.04%1.58%2.46%1.98%1.91%1.91%
Interest Expense00000167.06M242.91M161.23M43.59M27.73M58.41M16.54M149.87M102.19M49.49M37.79M36.09M32.58M54.76M38.02M37.05M45.32M57.20M39.71M24.55M
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.83%1.06%0.97%0.22%0.11%0.24%0.08%0.89%0.23%0.12%0.11%0.13%0.15%0.35%0.27%0.18%0.31%0.32%0.19%0.14%

Balance Sheet

Currency: TWD2001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets2.31B3.37B4.49B7.93B12.70B16.43B18.07B12.82B18.24B22.63B21.62B17.45B16.06B37.91B29.43B26.41B23.65B23.60B19.90B19.74B19.86B18.18B18.23B17.99B16.10B
Total Liabilities890.13M1.74B2.72B4.57B6.59B9.95B10.65B5.61B9.43B9.37B9.99B6.51B5.73B22.76B15.61B14.42B11.64B11.81B8.85B9.81B10.64B8.86B9.00B8.38B7.29B
Total Equity1.42B1.63B1.77B3.15B6.11B6.48B7.39B7.21B8.81B13.19B11.56B10.86B10.26B15.15B13.81B12.00B12.02B11.79B11.05B9.93B9.21B9.33B9.22B9.62B8.81B
Cash822.72M491.73M292.47M579.71M2.29B2.77B2.56B1.72B2.68B4.28B3.44B2.68B2.39B7.01B6.44B6.32B5.86B4.49B4.45B5.00B5.96B4.06B5.33B5.87B4.86B
Total Debt-----3.04B1.75B1.74B2.37B1.16B2.38B827.14M612.94M1.07B1.36B1.95B2.54B2.80B3.17B3.74B3.77B4.09B2.93B1.75B1.22B
Net Debt-----275.69M-805.68M27.30M-310.22M-3.12B-1.06B-1.85B-1.78B-5.95B-5.09B-4.37B-3.32B-1.70B-1.28B-1.26B-2.19B30.32M-2.40B-4.13B-3.64B

Cash Flow

Currency: TWD2001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow238.96M--13.11M1.29B1.19B122.13M1.11B-593.41M3.07B1.71B2.23B130.57M2.41B1.20B1.78B952.38M1.08B1.01B-274.90M722.86M-162.53M317.81M2.02B581.41M
Investing Cash Flow------1.55B-1.42B-803.06M33.00M355.66M-1.52B-694.58M-316.71M2.64B-1.21B-652.26M-1.67B-2.30B-754.92M36.14M279.00M-2.10B2.32B-315.80M-354.31M
Financing Cash Flow527.70M778.26M559.79M1.15B1.62B807.25M995.41M-1.18B1.55B-1.62B-1.41B-2.13B-322.18M-2.98B-518.94M-437.81M397.24M-15.23M95.20M628.32M6.76M294.64M-1.26B-1.29B-1.32B
Capital Expenditure201.47M843.92M380.77M841.25M1.16B1.25B1.25B699.84M183.58M912.08M1.56B697.38M440.13M264.33M1.21B728.22M1.89B1.72B1.15B930.70M808.34M1.17B417.45M485.51M540.62M
Free Cash Flow------65.53M-1.13B414.24M-777.00M2.16B143.93M1.53B-309.56M2.15B-11.22M1.06B-936.00M-637.76M-141.84M-1.21B-85.48M-1.33B-99.64M1.53B40.79M
Dividends Paid----172.57M243.17M262.52M50.18M-416.04M819.86M236.94M95.21M546.07M599.97M143.39M186.35M266.22M226.29M---101.97M66.56M166.39M
FCF to OCF------5.53%-921.68%37.18%130.94%70.28%8.43%68.75%-237.09%89.04%-0.94%59.17%-98.28%-59.13%-14.10%438.56%-11.83%818.40%-31.35%75.93%7.02%
Dividend Paid to FCF------371.10%-23.32%12.11%-19.29%569.64%15.45%-30.76%25.44%-5346.89%13.59%-19.91%-41.74%-159.54%----102.33%4.35%407.88%

Earnings

Report DateApr 28, 2006Aug 28, 2006Apr 30, 2007Oct 30, 2007Apr 29, 2008Sep 2, 2009Dec 2, 2009Jun 2, 2010Sep 1, 2010Dec 1, 2010Mar 2, 2011Jun 1, 2011Aug 31, 2011Nov 30, 2011Feb 29, 2012Apr 30, 2012Aug 13, 2012Oct 30, 2012Mar 22, 2013May 29, 2013Aug 9, 2013Nov 8, 2013Feb 26, 2014May 9, 2014Aug 8, 2014Nov 14, 2014Feb 25, 2015May 14, 2015Sep 2, 2015Dec 2, 2015Mar 1, 2016May 9, 2016Aug 10, 2016Nov 14, 2016Feb 17, 2017May 8, 2017Aug 3, 2017Oct 31, 2017Jan 30, 2018Apr 24, 2018Jul 31, 2018Oct 29, 2018Jan 24, 2019May 10, 2019Aug 6, 2019Nov 6, 2019Feb 27, 2020Jun 3, 2020Sep 2, 2020Nov 13, 2020Feb 17, 2021May 10, 2021Jul 26, 2021Oct 25, 2021Feb 8, 2022Apr 21, 2022Aug 2, 2022Nov 2, 2022Feb 6, 2023Apr 25, 2023Jul 24, 2023
EPS Estimate1.171.280.530.280.18----------0.100.050.120.03--0.30-0.06--0.57-0.23-0.17--0.42----------0.210.22-0.340.01-0.18-----------------
EPS Actual1.090.250.27-0.44-0.410.310.810.480.890.860.100.170.140.230.13-0.030.080.23-0.03-0.32-0.18-0.41-1.04-0.29-0.34-0.913.800.22-0.19-0.23-0.35-0.100.120.190.150.210.120.180.090.220.130.30-0.12-0.280.130.09-0.26-0.57-0.63-0.30-0.36-0.52-0.36-0.240.140.02-0.21-0.230.61-0.460.16
Surprise-6.84%-80.47%-49.06%-257.14%-327.78%-----------130.00%60.00%91.67%-200.00%-40.00%-583.33%-49.12%-47.83%-435.29%-152.38%-----------57.14%0.00%--11.76%-1300.00%-55.56%-----------------
TimingPre-marketPre-marketPre-marketPre-marketAfter-hours----------Pre-marketAfter-hoursAfter-hoursAfter-hours-Pre-marketPre-market-Pre-marketPre-marketPre-market-Pre-market--After-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursAfter-hoursAfter-hours-------Pre-marketPre-marketPre-marketAfter-hoursAfter-hoursAfter-hoursAfter-hours

Key Statistics & Ratios

Market Cap9.13B
Enterprise Value2.50B
Trailing P/E11.30
Forward P/E128.21
PEG Ratio0.00
Price / Sales0.55
Price / Book0.77
EPS1.35
Book Value16.56
Revenue (TTM)16.76B
Gross Profit (TTM)777.84M
EBITDA464.04M
Profit Margin4.86%
Operating Margin-5.00%
Return on Equity8.67%
Return on Assets-1.63%
Shares Outstanding599.00M
Shares Float380.28M
Beta0.70
Dividend Yield1.64%
Dividend Rate0.25
Payout Ratio39.09%

Dividends

20231×
0.15Jul 20, 2023
20191×
0.20Jul 22, 2019
20181×
0.40Jul 16, 2018
20171×
0.28Jul 6, 2017
20161×
0.21Jul 7, 2016
20151×
0.80Jul 16, 2015
20131×
0.21Jul 9, 2013
20121×
0.49Aug 28, 2012
20111×
1.65Aug 2, 2011
20101×
0.99Jul 16, 2010
20081×
0.18Aug 21, 2008
20071×
0.96Oct 2, 2007
20061×
1.10Sep 6, 2006
20051×
0.80Aug 26, 2005
20041×
0.12Sep 10, 2004
20031×
0.14Aug 19, 2003
20021×
0.06Aug 1, 2002

Stock Splits

  • Aug 21, 20081009:973
  • Oct 2, 2007863:822
  • Sep 6, 2006113:100
  • Aug 26, 2005271:236
  • Sep 10, 2004815:782
  • Aug 19, 200311:10
  • Aug 1, 2002119:100